CENTURY 21 REAL ESTATE OF JAPAN LTD.

8898・Standard Market・Real Estate

8898・Standard Market・Real Estate

CENTURY 21 REAL ESTATE OF JAPAN LTD.8898

Reference Indicators

Market Cap

127¥100M

P/E (Forecast)

13.9x

P/B

1.7x

Dividend Yield (Forecast)

4.72%

ROE

12.6%

EV/EBITDA

9.0x

Financial Summary

Unit: ¥M

Item	2022Mar 2022	2023Mar 2023	2024Mar 2024	2025Mar 2025	2026Mar 2026
Net Sales	3,726	3,797	3,850	4,045	4,300
Gross Profit	2,777	2,851	2,899	3,087	3,175
SG&A Expenses	1,909	1,975	1,963	2,015	2,111
Operating Income	867	875	936	1,071	1,064
Non-operating Income	47	51	52	106	150
Non-operating Expenses	0	1	1	0	0
Ordinary Income	914	925	986	1,178	1,214
Extraordinary Income	65	29	—	—	—
Extraordinary Losses	0	1	1	—	—
Pre-tax Income	980	953	985	1,178	1,214
Income Taxes	238	300	310	375	362
Net Income	741	652	674	802	852
EBITDA	1,069	1,135	1,184	1,331	1,350
Gross Margin	74.5%	75.1%	75.3%	76.3%	73.8%
Operating Margin	23.3%	23.1%	24.3%	26.5%	24.8%
ROA	10.3%	8.4%	8.8%	10.1%	10.4%
ROE	12.0%	10.5%	10.6%	12.4%	12.6%

Disclaimer